1 beds
4 floor
110.1 sqm
The two-level apartment of 110 m² is located on the 4th floor, 200 meters from the beach and is equipped with panoramic windows overlooking the ocean. The layout includes 1 bedroom and 1 bathroom with a unique concept: the bathroom is divided into two areas — the shower and toilet are in the closed part, and the bath is located in the bedroom by the window. This solution increases the functionality and aesthetic value of the property, directly affecting attractiveness for tenants and profitability.
The living room is designed in soft shades of terracotta with solid teak furniture and Art Nouveau elements. The emphasis on natural materials — travertine and wood — increases the value of the property and corresponds to the current demand of tenants for the premium segment. Completely equipped with furniture and appliances eliminates additional investments and speeds up the launch of rentals, reducing operational risks for the investor.
The financial model provides for flexible installments with a down payment of 30%, which allows optimizing the distribution of capital. The 35-year, 20-year extension releasehold format provides a long-term ownership strategy. The combination of location, layout, view characteristics and high-quality materials creates the potential for increased cost of the object and stable profitability.
Apartment purchase savings
$ 583 000
price from developer
$ 2 000
deposit
$ 172 900
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 125 640
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 708 640 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 125 640
$ 583 000
Construction Start
$ 708 640
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 132 341
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 028 per month (≈ +$ 132 341 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 11 028
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 823 per month (≈ +$ 105 873 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 8 823
Monthly income
5.5 years
Payback period
Price growth by completition in USD
Construction stages: 4
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 583 000
07.2026
Foundation
$ 612 150
+ $ 29 150
03.2027
50%
$ 642 758
+ $ 59 758
12.2027
Facade
$ 674 896
+ $ 91 896
07.2028
Completed
$ 708 641
+ $ 125 641
Total return:
+ $ 1 25 640
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 583 000, split into 5 payments through Q3 2028. The deposit is $ 2 000. The first installment is $ 172 900 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
05.2026
$ 172 900
2
11.2026
$ 102 020
3
06.2027
$ 102 020
4
12.2027
$ 102 020
5
07.2028
$ 102 020
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the picturesque Uluwatu district in southwest Bali, just 200 meters from the beach. Nearby are the famous beaches of Suluban and Uluwatu, as well as many restaurants, cafes and shops within walking distance. Popular places for relaxation and dinner include Sushimi, District 6, Camden and La Baracca.
The area is actively developing, modern spas and fitness centers such as Spring Spa, Uluwatu Fitness and The Istana are appearing here, offering everything for a comfortable life and relaxation. The developed urban infrastructure provides convenience and tranquility, and its proximity to the sea makes this place especially attractive for living and harmonious holidays in Bali.
Source: Exclusive 3D Aerial Photography of the «Uluwatu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Other units in this complex
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726